Property Info
- MLS A4610122
- Unit No A
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.6 | Gross Yield13% | Annual Rent$23,400.00 | Property Taxes$1,845.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $1,845.00 | $9,225.00 | $18,450.00 | |||
| Net Cash Flow | $21,555.00 | $107,775.00 | $215,550.00 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |